[UOADEV] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock

[UOADEV] UOA DEVELOPMENT BERHAD

Announcement Date

27-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- 7.55%

YoY- -19.01%

Quarter Report

UOADEV's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Annualized Quarter Result
Revenue	548,052	867,318	1,169,916	1,036,433	1,176,438	967,401	1,508,788	-15.51%
YoY %	-36.81%	-25.86%	12.88%	-11.90%	21.61%	-35.88%	-	-
Horiz. %	36.32%	57.48%	77.54%	68.69%	77.97%	64.12%	100.00%	-
PBT	240,752	560,830	521,562	440,512	586,721	603,613	609,276	-14.32%
YoY %	-57.07%	7.53%	18.40%	-24.92%	-2.80%	-0.93%	-	-
Horiz. %	39.51%	92.05%	85.60%	72.30%	96.30%	99.07%	100.00%	-
Tax	-70,204	-74,345	-112,166	-92,669	-150,213	-127,929	-150,270	-11.90%
YoY %	5.57%	33.72%	-21.04%	38.31%	-17.42%	14.87%	-	-
Horiz. %	46.72%	49.47%	74.64%	61.67%	99.96%	85.13%	100.00%	-
NP	170,548	486,485	409,396	347,842	436,508	475,684	459,005	-15.19%
YoY %	-64.94%	18.83%	17.70%	-20.31%	-8.24%	3.63%	-	-
Horiz. %	37.16%	105.99%	89.19%	75.78%	95.10%	103.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	164,786	475,101	382,482	323,292	399,177	440,996	407,932	-14.00%
YoY %	-65.32%	24.22%	18.31%	-19.01%	-9.48%	8.11%	-	-
Horiz. %	40.40%	116.47%	93.76%	79.25%	97.85%	108.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.16%	13.26%	21.51%	21.04%	25.60%	21.19%	24.66%	-
YoY %	119.91%	-38.35%	2.23%	-17.81%	20.81%	-14.07%	-	-
Horiz. %	118.25%	53.77%	87.23%	85.32%	103.81%	85.93%	100.00%	-
Total Cost	377,504	380,833	760,520	688,590	739,930	491,717	1,049,782	-15.65%
YoY %	-0.87%	-49.92%	10.45%	-6.94%	50.48%	-53.16%	-	-
Horiz. %	35.96%	36.28%	72.45%	65.59%	70.48%	46.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,404,069	5,151,899	4,860,591	4,488,692	4,053,595	3,304,367	2,912,413	10.84%
YoY %	4.89%	5.99%	8.29%	10.73%	22.67%	13.46%	-	-
Horiz. %	185.55%	176.89%	166.89%	154.12%	139.18%	113.46%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	5,404,069	5,151,899	4,860,591	4,488,692	4,053,595	3,304,367	2,912,413	10.84%
YoY %	4.89%	5.99%	8.29%	10.73%	22.67%	13.46%	-	-
Horiz. %	185.55%	176.89%	166.89%	154.12%	139.18%	113.46%	100.00%	-
NOSH	2,327,599	2,124,905	1,967,157	1,844,871	1,734,247	1,551,346	1,456,206	8.12%
YoY %	9.54%	8.02%	6.63%	6.38%	11.79%	6.53%	-	-
Horiz. %	159.84%	145.92%	135.09%	126.69%	119.09%	106.53%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	31.12%	56.09%	34.99%	33.56%	37.10%	49.17%	30.42%	-
YoY %	-44.52%	60.30%	4.26%	-9.54%	-24.55%	61.64%	-	-
Horiz. %	102.30%	184.39%	115.02%	110.32%	121.96%	161.64%	100.00%	-
ROE	3.05%	9.22%	7.87%	7.20%	9.85%	13.35%	14.01%	-
YoY %	-66.92%	17.15%	9.31%	-26.90%	-26.22%	-4.71%	-	-
Horiz. %	21.77%	65.81%	56.17%	51.39%	70.31%	95.29%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	24.04	42.59	60.65	57.03	68.49	62.36	103.61	-21.59%
YoY %	-43.55%	-29.78%	6.35%	-16.73%	9.83%	-39.81%	-	-
Horiz. %	23.20%	41.11%	58.54%	55.04%	66.10%	60.19%	100.00%	-
EPS	7.57	23.88	20.43	18.36	24.04	28.43	28.01	-19.57%
YoY %	-68.30%	16.89%	11.27%	-23.63%	-15.44%	1.50%	-	-
Horiz. %	27.03%	85.26%	72.94%	65.55%	85.83%	101.50%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.37	2.53	2.52	2.47	2.36	2.13	2.00	2.86%
YoY %	-6.32%	0.40%	2.02%	4.66%	10.80%	6.50%	-	-
Horiz. %	118.50%	126.50%	126.00%	123.50%	118.00%	106.50%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,844,871
RPS	20.88	33.04	44.57	39.48	44.82	36.85	57.48	-15.51%
YoY %	-36.80%	-25.87%	12.89%	-11.91%	21.63%	-35.89%	-	-
Horiz. %	36.33%	57.48%	77.54%	68.68%	77.97%	64.11%	100.00%	-
EPS	6.28	18.10	14.57	12.32	15.21	16.80	15.54	-14.00%
YoY %	-65.30%	24.23%	18.26%	-19.00%	-9.46%	8.11%	-	-
Horiz. %	40.41%	116.47%	93.76%	79.28%	97.88%	108.11%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.0588	1.9627	1.8517	1.71	1.5443	1.2588	1.1095	10.84%
YoY %	4.90%	5.99%	8.29%	10.73%	22.68%	13.46%	-	-
Horiz. %	185.56%	176.90%	166.89%	154.12%	139.19%	113.46%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	1.66	1.60	2.00	2.30	2.59	2.50	1.92	-
P/RPS	6.91	3.76	3.30	4.03	3.78	4.01	1.85	24.53%
YoY %	83.78%	13.94%	-18.11%	6.61%	-5.74%	116.76%	-	-
Horiz. %	373.51%	203.24%	178.38%	217.84%	204.32%	216.76%	100.00%	-
P/EPS	22.97	6.86	10.09	12.93	11.14	8.79	6.85	22.32%
YoY %	234.84%	-32.01%	-21.96%	16.07%	26.73%	28.32%	-	-
Horiz. %	335.33%	100.15%	147.30%	188.76%	162.63%	128.32%	100.00%	-
EY	4.35	14.58	9.92	7.73	8.97	11.37	14.59	-18.25%
YoY %	-70.16%	46.98%	28.33%	-13.82%	-21.11%	-22.07%	-	-
Horiz. %	29.81%	99.93%	67.99%	52.98%	61.48%	77.93%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.70	0.63	0.79	0.93	1.10	1.17	0.96	-5.12%
YoY %	11.11%	-20.25%	-15.05%	-15.45%	-5.98%	21.88%	-	-
Horiz. %	72.92%	65.62%	82.29%	96.88%	114.58%	121.88%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	26/11/21	25/11/20	26/11/19	27/11/18	21/11/17	23/11/16	23/11/15	-
Price	1.70	1.62	1.91	2.15	2.45	2.37	2.12	-
P/RPS	7.07	3.80	3.15	3.77	3.58	3.80	2.05	22.89%
YoY %	86.05%	20.63%	-16.45%	5.31%	-5.79%	85.37%	-	-
Horiz. %	344.88%	185.37%	153.66%	183.90%	174.63%	185.37%	100.00%	-
P/EPS	23.52	6.94	9.63	12.09	10.54	8.34	7.57	20.77%
YoY %	238.90%	-27.93%	-20.35%	14.71%	26.38%	10.17%	-	-
Horiz. %	310.70%	91.68%	127.21%	159.71%	139.23%	110.17%	100.00%	-
EY	4.25	14.40	10.38	8.27	9.49	11.99	13.21	-17.20%
YoY %	-70.49%	38.73%	25.51%	-12.86%	-20.85%	-9.24%	-	-
Horiz. %	32.17%	109.01%	78.58%	62.60%	71.84%	90.76%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.72	0.64	0.76	0.87	1.04	1.11	1.06	-6.23%
YoY %	12.50%	-15.79%	-12.64%	-16.35%	-6.31%	4.72%	-	-
Horiz. %	67.92%	60.38%	71.70%	82.08%	98.11%	104.72%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos